Highlights

[EATECH] QoQ Quarter Result on 2014-12-31 [#4]

Stock [EATECH]: EA TECHNIQUE (M) BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -44.00%    YoY -     -18.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 118,997 209,444 72,727 41,133 37,825 40,515 36,184 120.99%
  QoQ % -43.18% 187.99% 76.81% 8.75% -6.64% 11.97% -
  Horiz. % 328.87% 578.83% 200.99% 113.68% 104.54% 111.97% 100.00%
PBT 8,639 21,480 8,656 5,493 4,887 4,769 4,587 52.45%
  QoQ % -59.78% 148.15% 57.58% 12.40% 2.47% 3.97% -
  Horiz. % 188.34% 468.28% 188.71% 119.75% 106.54% 103.97% 100.00%
Tax -3,134 -6,274 -1,290 -2,814 -103 -1,951 -751 158.98%
  QoQ % 50.05% -386.36% 54.16% -2,632.04% 94.72% -159.79% -
  Horiz. % 417.31% 835.42% 171.77% 374.70% 13.72% 259.79% 100.00%
NP 5,505 15,206 7,366 2,679 4,784 2,818 3,836 27.20%
  QoQ % -63.80% 106.43% 174.95% -44.00% 69.77% -26.54% -
  Horiz. % 143.51% 396.40% 192.02% 69.84% 124.71% 73.46% 100.00%
NP to SH 5,505 15,206 7,366 2,679 4,784 2,818 3,836 27.20%
  QoQ % -63.80% 106.43% 174.95% -44.00% 69.77% -26.54% -
  Horiz. % 143.51% 396.40% 192.02% 69.84% 124.71% 73.46% 100.00%
Tax Rate 36.28 % 29.21 % 14.90 % 51.23 % 2.11 % 40.91 % 16.37 % 69.90%
  QoQ % 24.20% 96.04% -70.92% 2,327.96% -94.84% 149.91% -
  Horiz. % 221.62% 178.44% 91.02% 312.95% 12.89% 249.91% 100.00%
Total Cost 113,492 194,238 65,361 38,454 33,041 37,697 32,348 130.72%
  QoQ % -41.57% 197.18% 69.97% 16.38% -12.35% 16.54% -
  Horiz. % 350.85% 600.46% 202.06% 118.88% 102.14% 116.54% 100.00%
Net Worth 292,319 287,279 277,200 224,651 195,000 - - -
  QoQ % 1.75% 3.64% 23.39% 15.21% 0.00% 0.00% -
  Horiz. % 149.91% 147.32% 142.15% 115.21% 100.00% - -
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 6,300 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 114.44 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 292,319 287,279 277,200 224,651 195,000 - - -
  QoQ % 1.75% 3.64% 23.39% 15.21% 0.00% 0.00% -
  Horiz. % 149.91% 147.32% 142.15% 115.21% 100.00% - -
NOSH 504,000 504,000 504,000 416,022 390,000 390,000 390,000 18.62%
  QoQ % 0.00% 0.00% 21.15% 6.67% 0.00% 0.00% -
  Horiz. % 129.23% 129.23% 129.23% 106.67% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 4.63 % 7.26 % 10.13 % 6.51 % 12.65 % 6.96 % 10.60 % -42.40%
  QoQ % -36.23% -28.33% 55.61% -48.54% 81.75% -34.34% -
  Horiz. % 43.68% 68.49% 95.57% 61.42% 119.34% 65.66% 100.00%
ROE 1.88 % 5.29 % 2.66 % 1.19 % 2.45 % - % - % -
  QoQ % -64.46% 98.87% 123.53% -51.43% 0.00% 0.00% -
  Horiz. % 76.73% 215.92% 108.57% 48.57% 100.00% - -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 23.61 41.56 14.43 9.89 9.70 10.39 9.28 86.26%
  QoQ % -43.19% 188.01% 45.90% 1.96% -6.64% 11.96% -
  Horiz. % 254.42% 447.84% 155.50% 106.57% 104.53% 111.96% 100.00%
EPS 1.09 3.02 1.46 0.64 1.23 0.72 0.98 7.34%
  QoQ % -63.91% 106.85% 128.13% -47.97% 70.83% -26.53% -
  Horiz. % 111.22% 308.16% 148.98% 65.31% 125.51% 73.47% 100.00%
DPS 1.25 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.5800 0.5700 0.5500 0.5400 0.5000 - - -
  QoQ % 1.75% 3.64% 1.85% 8.00% 0.00% 0.00% -
  Horiz. % 116.00% 114.00% 110.00% 108.00% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 504,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 23.61 41.56 14.43 8.16 7.50 8.04 7.18 120.97%
  QoQ % -43.19% 188.01% 76.84% 8.80% -6.72% 11.98% -
  Horiz. % 328.83% 578.83% 200.97% 113.65% 104.46% 111.98% 100.00%
EPS 1.09 3.02 1.46 0.53 0.95 0.56 0.76 27.15%
  QoQ % -63.91% 106.85% 175.47% -44.21% 69.64% -26.32% -
  Horiz. % 143.42% 397.37% 192.11% 69.74% 125.00% 73.68% 100.00%
DPS 1.25 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.5800 0.5700 0.5500 0.4457 0.3869 - - -
  QoQ % 1.75% 3.64% 23.40% 15.20% 0.00% 0.00% -
  Horiz. % 149.91% 147.32% 142.16% 115.20% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 - - - -
Price 1.0500 1.0600 0.6050 0.4650 0.0000 0.0000 0.0000 -
P/RPS 4.45 2.55 4.19 4.70 0.00 0.00 0.00 -
  QoQ % 74.51% -39.14% -10.85% 0.00% 0.00% 0.00% -
  Horiz. % 94.68% 54.26% 89.15% 100.00% - - -
P/EPS 96.13 35.13 41.40 72.21 0.00 0.00 0.00 -
  QoQ % 173.64% -15.14% -42.67% 0.00% 0.00% 0.00% -
  Horiz. % 133.13% 48.65% 57.33% 100.00% - - -
EY 1.04 2.85 2.42 1.38 0.00 0.00 0.00 -
  QoQ % -63.51% 17.77% 75.36% 0.00% 0.00% 0.00% -
  Horiz. % 75.36% 206.52% 175.36% 100.00% - - -
DY 1.19 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.81 1.86 1.10 0.86 0.00 0.00 0.00 -
  QoQ % -2.69% 69.09% 27.91% 0.00% 0.00% 0.00% -
  Horiz. % 210.47% 216.28% 127.91% 100.00% - - -
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 14/08/15 21/05/15 27/02/15 - - - -
Price 1.3400 1.1400 1.0900 0.5750 0.0000 0.0000 0.0000 -
P/RPS 5.68 2.74 7.55 5.82 0.00 0.00 0.00 -
  QoQ % 107.30% -63.71% 29.73% 0.00% 0.00% 0.00% -
  Horiz. % 97.59% 47.08% 129.73% 100.00% - - -
P/EPS 122.68 37.79 74.58 89.29 0.00 0.00 0.00 -
  QoQ % 224.64% -49.33% -16.47% 0.00% 0.00% 0.00% -
  Horiz. % 137.40% 42.32% 83.53% 100.00% - - -
EY 0.82 2.65 1.34 1.12 0.00 0.00 0.00 -
  QoQ % -69.06% 97.76% 19.64% 0.00% 0.00% 0.00% -
  Horiz. % 73.21% 236.61% 119.64% 100.00% - - -
DY 0.93 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 2.31 2.00 1.98 1.06 0.00 0.00 0.00 -
  QoQ % 15.50% 1.01% 86.79% 0.00% 0.00% 0.00% -
  Horiz. % 217.92% 188.68% 186.79% 100.00% - - -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

359  316  532  1089 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.52-0.005 
 HSI-H8F 0.34-0.005 
 MLAB 0.06-0.005 
 BORNOIL 0.0450.00 
 HSI-C7K 0.375+0.01 
 NETX 0.025+0.005 
 HHGROUP 0.06-0.015 
 TRIVE 0.015+0.005 
 VELESTO 0.39+0.01 
Partners & Brokers